Valuation General Dynamics Corporation

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-01-16 pm EST			5-day change	1st Jan Change
367.38 ^USD	+0.05%		+4.54%	+9.12%

Jan. 15	UBS Adjusts Price Target on General Dynamics to $388 From $381, Maintains Neutral Rating	MT
Jan. 15	Susquehanna Adjusts Price Target on General Dynamics to $420 From $405, Maintains Positive Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	42,609	58,108	67,986	70,736	72,335	99,442	99,442	-
Change	-	36.37%	17%	4.04%	2.26%	37.47%	0%	-
Enterprise Value (EV) ¹	52,783	68,000	77,240	78,084	79,400	104,761	104,176	103,454
Change	-	28.83%	13.59%	1.09%	1.69%	31.94%	-0.56%	-0.69%
P/E ratio	13.5x	18x	20.4x	21.6x	19.3x	23.9x	21.3x	19.4x
PBR	2.72x	3.28x	3.67x	3.34x	3.23x	4.04x	3.89x	3.72x
PEG	-	3.6x	3.68x	-15.49x	1.4x	1.8x	1.8x	1.9x
Capitalization / Revenue	1.12x	1.51x	1.73x	1.67x	1.52x	1.91x	1.83x	1.76x
EV / Revenue	1.39x	1.77x	1.96x	1.85x	1.66x	2.02x	1.92x	1.83x
EV / EBITDA	10.5x	13.5x	15.2x	15.3x	14x	16.7x	15.3x	14.1x
EV / EBIT	12.8x	16.3x	18.3x	18.4x	16.6x	19.6x	17.7x	16.3x
EV / FCF	18.3x	20.1x	22.3x	20.5x	24.8x	27.7x	24.2x	21.8x
FCF Yield	5.48%	4.98%	4.49%	4.87%	4.03%	3.6%	4.12%	4.59%
Dividend per Share ²	4.4	4.76	5.04	5.28	5.68	5.96	6.393	6.767
Rate of return	2.96%	2.28%	2.03%	2.03%	2.16%	1.62%	1.73%	1.84%
EPS ²	11	11.55	12.19	12.02	13.63	15.41	17.28	19.04
Distribution rate	40%	41.2%	41.3%	43.9%	41.7%	38.7%	37%	35.5%
Net sales ¹	37,925	38,469	39,407	42,272	47,716	51,949	54,285	56,380
EBITDA ¹	5,011	5,053	5,095	5,108	5,682	6,273	6,820	7,331
EBIT ¹	4,133	4,163	4,211	4,245	4,796	5,357	5,870	6,336
Net income ¹	3,167	3,257	3,390	3,315	3,782	4,191	4,637	5,011
Net Debt ¹	10,174	9,892	9,254	7,348	7,065	5,319	4,735	4,012
Reference price ²	148.82	208.47	248.11	259.67	263.49	368.69	368.69	368.69
Nbr of stocks (in thousands)	286,314	278,734	274,017	272,408	274,528	269,716	269,716	-
Announcement Date	1/27/21	1/26/22	1/25/23	1/24/24	1/29/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GENERAL DYNAMICS CORPORATION	23.93x	2.02x	16.7x	1.62%	99.44B
GE AEROSPACE	44.91x	8.26x	34.24x	0.45%	337B
RTX CORPORATION	40.63x	3.44x	20.43x	1.31%	268B
ROLLS-ROYCE HOLDINGS PLC	21.35x	5.32x	25.15x	0.72%	143B
RHEINMETALL AG	74.39x	7.06x	36.11x	0.58%	102B
NORTHROP GRUMMAN CORPORATION	25.11x	2.5x	17.7x	1.36%	93.43B
BAE SYSTEMS PLC	29.06x	2.2x	15.84x	1.75%	81.36B
L3HARRIS TECHNOLOGIES, INC.	35.5x	3.37x	18.77x	1.41%	63.68B
AXON ENTERPRISE, INC.	430.23x	18.31x	73.19x	-.--%	50.62B
ROCKET LAB CORPORATION	-233.65x	80.4x	-442.14x	-.--%	48.48B
Average	49.15x	13.29x	-18.40x	0.92%	128.69B
Weighted average by Cap.	43.88x	8.42x	9.61x	0.92%